

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,378.8 | 2,049 | 2,196 | 2,210 | 2,303.6 | 4,566.5 | |
COGS | 742.3 | 1,112.1 | 1,183.7 | 1,165.4 | 1,242.4 | 2,409.4 | |
Gross Profit | 636.5 | 936.9 | 1,012.3 | 1,044.6 | 1,061.2 | 2,157 | |
Operating Expenses & Income | |||||||
Operating Income | 185.1 | 298.2 | 318.6 | 356.2 | 425.6 | 808.8 | |
Total Operating Expenses | 451.4 | 638.7 | 693.7 | 688.4 | 635.6 | 1,348.3 | |
R&D Expenses | 28.08 | 62.1 | 73.6 | - | - | - | |
Selling General & Admin Expenses | 263.3 | 367.1 | 387.4 | 402.3 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10.71) | (23.8) | (30.8) | (24.5) | (28.1) | (46.5) | |
Interest Income | 2.51226 | 6.1 | 8.1 | 9.7 | 12.3 | - | |
Income Tax Expense | 35.69 | 59.1 | 65.1 | 81.9 | 108.6 | 203 | |
Net Income | |||||||
Net Income | 145 | 226.3 | 237.3 | 248.5 | 309.8 | 572.1 | |
Supplemental | |||||||
EBIT | 191.4 | 309.2 | 333.2 | 354.9 | 446.6 | 796.4 | |
EBITDA | 265 | 431.4 | 457.6 | 473.9 | 560 | 1,027.5 | |